Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.63% first-year return on $53,700 initial cash invested.
21.63%
Cash On Cash
13.93%
Cap Rate
2.27
DSCR
$3,375
Rent
$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $2,407 expenses = $968 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$2,407
Mortgage P&I
26%
$871
Property Taxes
10%
$329
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371